GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Shanghai Supezet Engineering Technology Corp Ltd (SHSE:688121) » Definitions » Beneish M-Score

Shanghai Supezet Engineering Technology (SHSE:688121) Beneish M-Score : -1.96 (As of Jun. 02, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Shanghai Supezet Engineering Technology Beneish M-Score?

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -1.96 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Shanghai Supezet Engineering Technology's Beneish M-Score or its related term are showing as below:

SHSE:688121' s Beneish M-Score Range Over the Past 10 Years
Min: -2.88   Med: -1.9   Max: -1.45
Current: -1.96

During the past 7 years, the highest Beneish M-Score of Shanghai Supezet Engineering Technology was -1.45. The lowest was -2.88. And the median was -1.90.


Shanghai Supezet Engineering Technology Beneish M-Score Historical Data

The historical data trend for Shanghai Supezet Engineering Technology's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Shanghai Supezet Engineering Technology Beneish M-Score Chart

Shanghai Supezet Engineering Technology Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - -1.83 -2.35 -1.78

Shanghai Supezet Engineering Technology Quarterly Data
Dec17 Dec18 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -1.70 -2.13 -1.98 -1.78 -1.96

Competitive Comparison of Shanghai Supezet Engineering Technology's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Shanghai Supezet Engineering Technology's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Shanghai Supezet Engineering Technology's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Shanghai Supezet Engineering Technology's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shanghai Supezet Engineering Technology's Beneish M-Score falls into.



Shanghai Supezet Engineering Technology Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Shanghai Supezet Engineering Technology for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 1.3235+0.528 * 0.8799+0.404 * 0.7336+0.892 * 0.9992+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2124+4.679 * 0.08497-0.327 * 0.889
=-1.96

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was ¥2,124 Mil.
Revenue was 51.352 + 1212.657 + 384.834 + 1306.093 = ¥2,955 Mil.
Gross Profit was 12.194 + 273.01 + 62.117 + 263.834 = ¥611 Mil.
Total Current Assets was ¥4,069 Mil.
Total Assets was ¥7,806 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,885 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥81 Mil.
Total Current Liabilities was ¥3,473 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,709 Mil.
Net Income was -40.2 + 96.164 + -1.617 + 137.361 = ¥192 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 66.753 + -35.25 + -165.122 + -337.965 = ¥-472 Mil.
Total Receivables was ¥1,606 Mil.
Revenue was 54.993 + 1206.755 + 48.267 + 1647.427 = ¥2,957 Mil.
Gross Profit was 8.014 + 260.434 + 12.569 + 257.187 = ¥538 Mil.
Total Current Assets was ¥4,978 Mil.
Total Assets was ¥8,315 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,099 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥67 Mil.
Total Current Liabilities was ¥4,478 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,731 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(2123.938 / 2954.936) / (1606.185 / 2957.442)
=0.718776 / 0.543099
=1.3235

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(538.204 / 2957.442) / (611.155 / 2954.936)
=0.181983 / 0.206825
=0.8799

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (4068.644 + 2884.653) / 7806.159) / (1 - (4977.911 + 2099.088) / 8315.401)
=0.109255 / 0.148929
=0.7336

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=2954.936 / 2957.442
=0.9992

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(0 / (0 + 2099.088)) / (0 / (0 + 2884.653))
=0 / 0
=1

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(80.849 / 2954.936) / (66.745 / 2957.442)
=0.027361 / 0.022568
=1.2124

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((1708.652 + 3473.338) / 7806.159) / ((1730.888 + 4478.436) / 8315.401)
=0.663834 / 0.746726
=0.889

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(191.708 - 0 - -471.584) / 7806.159
=0.08497

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Shanghai Supezet Engineering Technology has a M-score of -1.96 suggests that the company is unlikely to be a manipulator.


Shanghai Supezet Engineering Technology Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Shanghai Supezet Engineering Technology's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Shanghai Supezet Engineering Technology (SHSE:688121) Business Description

Traded in Other Exchanges
N/A
Address
No. 3, Lane 268, Linxin Road, 6th Floor, Changning District, Shanghai, CHN, 200335
Shanghai Supezet Engineering Technology Corp Ltd is engaged in providing design, manufacturing, installation and service for customers in petrochemical, oil refining, natural gas chemical and other fields.

Shanghai Supezet Engineering Technology (SHSE:688121) Headlines

No Headlines